[SAAG] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -278.2%
YoY- 77.52%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 350,092 163,402 153,823 47,032 32,908 35,560 37,107 45.33%
PBT 33,277 12,806 4,741 -825 -3,501 1,525 1,134 75.58%
Tax -4,789 -2,715 -500 171 592 -784 -361 53.82%
NP 28,488 10,091 4,241 -654 -2,909 741 773 82.37%
-
NP to SH 22,809 6,562 2,029 -654 -2,909 741 773 75.74%
-
Tax Rate 14.39% 21.20% 10.55% - - 51.41% 31.83% -
Total Cost 321,604 153,311 149,582 47,686 35,817 34,819 36,334 43.80%
-
Net Worth 122,359 51,294 63,818 42,678 25,921 28,807 28,167 27.72%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 122,359 51,294 63,818 42,678 25,921 28,807 28,167 27.72%
NOSH 55,618 31,277 44,013 30,704 16,001 16,004 16,004 23.06%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 8.14% 6.18% 2.76% -1.39% -8.84% 2.08% 2.08% -
ROE 18.64% 12.79% 3.18% -1.53% -11.22% 2.57% 2.74% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 629.46 522.43 349.49 153.18 205.66 222.19 231.86 18.10%
EPS 41.01 20.98 4.62 -2.13 -18.18 4.63 4.83 42.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.64 1.45 1.39 1.62 1.80 1.76 3.78%
Adjusted Per Share Value based on latest NOSH - 30,660
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.13 7.53 7.09 2.17 1.52 1.64 1.71 45.33%
EPS 1.05 0.30 0.09 -0.03 -0.13 0.03 0.04 72.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0236 0.0294 0.0197 0.0119 0.0133 0.013 27.69%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.67 0.12 0.09 0.21 0.34 0.20 0.17 -
P/RPS 0.11 0.02 0.03 0.14 0.17 0.09 0.07 7.82%
P/EPS 1.63 0.57 1.95 -9.86 -1.87 4.32 3.52 -12.03%
EY 61.21 174.83 51.22 -10.14 -53.47 23.15 28.41 13.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.07 0.06 0.15 0.21 0.11 0.10 20.08%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 20/11/07 22/11/06 29/11/05 29/11/04 28/11/03 29/11/02 20/11/01 -
Price 0.55 0.18 0.08 0.20 0.39 0.20 0.23 -
P/RPS 0.09 0.03 0.02 0.13 0.19 0.09 0.10 -1.73%
P/EPS 1.34 0.86 1.74 -9.39 -2.15 4.32 4.76 -19.03%
EY 74.56 116.56 57.63 -10.65 -46.62 23.15 21.00 23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.11 0.06 0.14 0.24 0.11 0.13 11.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment